Jul 24, 2014 - Q2 2014 total mobile revenue of $167.5 million, growing 59% and 51% ... host a conference call today at 2
PANDORA REPORTS Q2 2014 FINANCIAL RESULTS
Q2 2014 total revenue was $218.9 million, representing year‐over‐year growth of 43% and 38% on a GAAP and non‐GAAP basis Q2 2014 total mobile revenue of $167.5 million, growing 59% and 51% year‐over‐year on a GAAP and non‐GAAP basis Q2 2014 local advertising revenue of $35.3 million, growing 144% year‐over‐year Q2 2014 non‐GAAP diluted EPS of $0.04; GAAP EPS was a loss of $0.06 Share of total U.S. radio listening for Pandora in June 2014 was 8.90%, an increase from 7.04% at the same time last year OAKLAND, Calif. – July 24, 2014 – Pandora (NYSE: P), the leading Internet radio service, today announced financial results for the second quarter ended June 30, 2014. “Our better than expected second quarter results demonstrate success and continued business acceleration as a result of our investments in mobile and local advertising. Mobile advertising reached a record 76% of total ad revenue and local grew at 144% year‐over‐ year,” stated Brian McAndrews Chairman, President and CEO of Pandora. “As a company, we are united by Pandora’s clear sense of purpose to unleash the infinite power of music, and we’re attracting the brightest stars in the advertising, technology and music industries to help drive our business forward." Second Quarter 2014 Financial Results Revenue: For the second quarter of 2014, total revenue was $218.9 million, a 38% year‐ over‐year increase on a non‐GAAP basis1. Advertising revenue was $177.3 million, a 39% year‐over‐year increase. Subscription and other revenue was $41.6 million, a 35% year‐ over‐year increase on a non‐GAAP basis. EPS: For the second quarter of 2014, GAAP basic and diluted EPS were a loss of $0.06. Non‐ GAAP basic and diluted EPS were $0.04, both excluding $20.6 million in expense from stock‐ based compensation and $0.2 million in amortization of intangible assets. GAAP basic and diluted EPS and non‐GAAP basic EPS were based on 205.7 million weighted average shares outstanding and non‐GAAP diluted EPS was based on 218.6 million weighted average shares outstanding.
1
The subscription return reserve consisted of revenue that we deferred on a GAAP basis because we had limited operating history with certain mobile subscription refund rights prior to the first quarter of 2014. The Company was required to defer all revenue until the refund rights lapsed or until it developed sufficient operating history to estimate a reserve. In periods prior to the first quarter of 2014, the subscription return reserve was excluded from the subscription and other revenue line of our GAAP presentation and included in this line of our non‐GAAP presentation. In the first quarter of 2014, we established sufficient operating history to estimate a reserve for these mobile subscription refund rights. As such, the GAAP revenue results for the first quarter of 2014 included a one‐time reversal of substantially all of the deferred revenue related to the subscription return reserve.
Page 1 of 5
Cash and Investments: For the second quarter of 2014, the Company ended with $437.9 million in cash and investments compared to $445.9 million at the end of the prior quarter. Cash used in operating activities was $7.1 million for the second quarter of 2014, compared to $4.6 million in the year‐ago quarter. Other Business Metrics Listener Hours: Total listener hours grew 29% to 5.04 billion for the second quarter of 2014, compared to 3.91 billion for the same period last year. Active Listeners: Active listeners were 76.4 million at the end of the second quarter of 2014, an increase of 7.5% from 71.1 million from the same period last year. Guidance Based on information available as of July 24, 2014, the Company is providing the following financial guidance: Third Quarter 2014 Guidance: Revenue is expected to be in the range of $235 million to $240 million. Non‐GAAP diluted EPS is expected to be between $0.05 and $0.08. Non‐GAAP EPS excludes stock‐based compensation expense and amortization of intangible assets, assumes minimal tax expense given our net operating loss position, and is based on 221 million diluted weighted average shares outstanding for the three months ending September 30, 2014. Full Year 2014 Guidance: Non‐GAAP revenue is now expected to be in the range of $895 million to $915 million, up from prior full‐year guidance of $880 million to $900 million. Non‐GAAP diluted EPS is expected to be between $0.16 and $0.19, up from prior full‐year guidance of $0.14 and $0.18. Non‐GAAP EPS excludes revenue relating to our subscription return reserve, stock‐based compensation expense and amortization of intangible assets, assumes minimal tax expense given our net operating loss position, and is based on 219 million diluted weighted average shares outstanding for the twelve months ending December 31, 2014. Second Quarter Ended June 30, 2014 Financial Results Conference Call: Pandora will host a conference call today at 2 p.m. PT/ 5 p.m. ET to discuss second quarter 2014 financial results with the investment community. A live webcast of the event will be available on the Pandora Investor Relations website at http://investor.pandora.com. A live domestic dial‐in is available at (877) 355‐0067 or internationally at (443) 853‐1239. A domestic replay will be available at (855) 859‐2056 or internationally at (404) 537‐ 3406, using passcode 62436922, and available via webcast until August 7, 2014. ABOUT PANDORA Pandora (NYSE: P) gives people music and comedy they love anytime, anywhere, through connected devices. Personalized stations launch instantly with the input of a single "seed" – a favorite artist, song or genre. The Music Genome Project®, a deeply detailed hand‐built musical taxonomy, powers the personalization of Pandora® internet radio by using musicological "DNA" and constant listener feedback to craft personalized stations from a
Page 2 of 5
growing collection of more than one million tracks. Tens of millions of people turn on Pandora every month to hear music they love. www.pandora.com "Safe harbor" Statement: This press release contains forward‐looking statements within the Private Securities Litigation Reform Act of 1995, including, but not limited to, statements regarding expected revenue and non‐GAAP EPS. These forward‐looking statements are based on Pandora's current assumptions, expectations and beliefs and involve substantial risks and uncertainties that may cause results, performance or achievement to materially differ from those expressed or implied by these forward‐looking statements. Factors that could cause or contribute to such differences include, but are not limited to: our operation in an emerging market and our relatively new and evolving business model; our ability to estimate revenue reserves; our ability to increase our listener base and listener hours; our ability to attract and retain advertisers; our ability to generate additional revenue on a cost‐ effective basis; competitive factors; our ability to continue operating under existing laws and licensing regimes; our ability to establish and maintain relationships with makers of mobile devices, consumer electronic products and automobiles; our ability to manage our growth; our ability to continue to innovate and keep pace with changes in technology and our competitors; risks related to service interruptions or security breaches; and general economic conditions worldwide. Further information on these factors and other risks that may affect our business is included in filings we make with the Securities and Exchange Commission (SEC) from time to time, including our Transition Report on Form 10‐K and our Form 10‐Q for the current period, particularly under the heading "Risk Factors." The financial information contained in this press release should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's most recent reports on Form 10‐KT and Form 10‐Q, each as they may be amended from time to time. The Company's results of operations for the current period are not necessarily indicative of the Company's operating results for any future periods. These documents are available online from the SEC or on the SEC Filings section of the Investor Relations section of our website at investor.pandora.com. Information on our website is not part of this release. All forward‐looking statements in this press release are based on information currently available to us, and we assume no obligation to update these forward‐looking statements in light of new information or future events. Non‐GAAP Financial Measures To supplement our condensed consolidated financial statements, which are prepared and presented in accordance with accounting principles generally accepted in the United States ("GAAP"), we use the following non‐GAAP measures of financial performance: non‐GAAP total revenue, non‐GAAP subscription revenue, non‐GAAP gross profit, non‐GAAP net income (loss), non‐GAAP basic EPS and non‐GAAP diluted EPS. The presentation of this additional financial information is not intended to be considered in isolation from, as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. These non‐GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP. In addition, these non‐GAAP financial measures may be different from the non‐GAAP financial measures used by other companies. These non‐GAAP measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP measures. Management compensates for these limitations by
Page 3 of 5
reconciling these non‐GAAP financial measures to the most comparable GAAP financial measures within our earnings releases. These non‐GAAP financial measures differ from GAAP in that they exclude an effect on revenue from our subscription return reserve, which consists of deferred revenue related to subscriptions that are sold with return rights and stock‐based compensation and amortization of intangible assets. The subscription return reserve consisted of revenue that we deferred on a GAAP basis because we had limited operating history with certain mobile subscription refund rights prior to the first quarter of 2014. We were required to defer revenue until the refund rights lapsed or until we developed sufficient operating history to estimate a reserve. In periods prior to the first quarter of 2014, the subscription return reserve was excluded from the subscription and other revenue line of our GAAP presentation and included in this line of our non‐GAAP presentation. In the first quarter of 2014, we established sufficient operating history to estimate a reserve for these mobile subscription refund rights going forward. As such, the GAAP revenue results for the first quarter of 2014 include a one‐time reversal of substantially all of the deferred revenue related to the subscription return reserve. For periods ending as of and prior to the first quarter of 2014, management included an effect on revenue relating to our subscription return reserve because we believe that this non‐ GAAP measure provides greater comparability with future GAAP revenue. Stock‐based compensation consists of expenses for stock options and other awards under our equity incentive plans. Stock‐based compensation is included in the following cost and expense line items of our GAAP presentation: • Cost of revenue ‐ other • Product development • Sales and marketing • General and administrative Although stock‐based compensation is an expense for us and is viewed as a form of compensation, management excludes stock‐based compensation from our non‐GAAP measures for purposes of evaluating our continuing operating performance primarily because it is a non‐cash expense not believed by management to be reflective of our core business, ongoing operating results or future outlook. In addition, the value of stock‐based instruments is determined using formulas that incorporate variables, such as market volatility, that are beyond our control. Intangible amortization consists of non‐cash charges that can be affected by the timing and magnitude of business combinations and asset purchases. Amortization for currently owned intangible assets is included in the general and administrative expense line of our GAAP presentation. Management considers its operating results without these charges when evaluating its ongoing performance because it is a non‐cash expense not believed by management to be reflective of our core business, ongoing operating results or future outlook. We believe these non‐GAAP financial measures serve as useful metrics for our management and investors because they enable a better understanding of the long‐term performance of our core business and facilitate comparisons of our operating results over multiple periods
Page 4 of 5
and to those of peer companies, and, when taken together with the corresponding GAAP financial measures and our reconciliations, enhance investors' overall understanding of our current financial performance. In the financial tables below, we provide a reconciliation of the most comparable GAAP financial measure to the historical non‐GAAP financial measures used in this earnings release. We estimate revenue generated through both our mobile and other connected devices platform as well as our traditional computer platform. While we believe that such disaggregated revenue estimates provide directional insight for evaluating our efforts to monetize our service through these platforms, we do not validate such disaggregated revenue to the level of financial statement reporting. Such metrics should be seen as indicative only and as management's best estimate. ### Contacts: Dominic Paschel Corporate Finance & Investor Relations
[email protected] (510) 842‐6960 Will Valentine Pandora Corporate Communications
[email protected] (510) 842‐6996
Page 5 of 5
Pandora Media, Inc. Condensed Consolidated Statements of Operations (In thousands, except per share amounts) (Unaudited) Six months ended
Three months ended
June 30,
June 30, 2013
2014
2013
(recast)
2014
(recast)
Revenue Advertising
$
127,555
Subscription and other
$
177,324
$
224,269
$
317,958
25,549
41,570
43,959
95,251
153,104
218,894
268,228
413,209
Cost of revenue - Content acquisition costs
79,828
111,461
165,651
219,736
Cost of revenue - Other (1)
10,847
13,989
20,623
28,968
Total cost of revenue
90,675
125,450
186,274
248,704
Gross profit
62,429
93,444
81,954
164,505
Product development (1)
7,895
13,076
14,562
24,907
Sales and marketing (1)
44,371
66,232
82,416
128,096
Total revenue Cost of revenue
Operating expenses
16,931
25,865
30,286
52,226
Total operating expenses
General and administrative (1)
69,197
105,173
127,264
205,229
Loss from operations
(6,768)
(11,729)
(45,310)
(40,724)
Other income (expense), net
(122)
Loss before provision for income taxes
100
(6,890)
Income tax expense
(12)
Net loss
$
Basic and diluted net loss per share
$
Weighted-average basic and diluted shares
(249)
(11,629) (99)
(6,902)
$
(0.04)
$
174,789
192
(45,559)
(40,532)
(29)
(11,728)
$
(0.06)
$
205,706
(127)
(45,588)
$
(0.26)
$
173,766
(40,659) (0.20) 202,798
(1) Includes stock-based compensation expense as follows: Six months ended
Three months ended
June 30,
June 30, 2013 Cost of revenue - Other
$
2014 482
$
2013 1,032
$
2014 895
$
1,913
Product development
2,394
4,426
3,839
7,887
Sales and marketing
5,027
9,922
9,448
18,233
General and administrative Total stock-based compensation expense
2,235 $
10,138
5,233 $
20,613
2,480 $
16,662
9,972 $
38,005
Pandora Media, Inc. Condensed Consolidated Balance Sheets (In thousands)
As of December 31, Assets
As of June 30,
2013
2014
(audited)
(unaudited)
Current assets: Cash and cash equivalents
$
245,755
$
157,848
Short-term investments
98,662
166,429
Accounts receivable, net
164,023
177,218
10,343
10,512
518,783
512,007
105,686
113,647
Property and equipment, net
35,151
40,147
Other long-term assets
13,715
13,701
Prepaid expenses and other current assets Total current assets Long-term investments
Total assets
$
673,335
$
679,502
$
14,413
$
11,395
Liabilities and stockholders' equity Current liabilities: Accounts payable Accrued liabilities
14,881
13,147
Accrued royalties
66,110
72,259
Deferred revenue
42,650
22,763
Accrued compensation
17,952
31,102
156,006
150,666
9,098
10,374
165,104
161,040
20
21
Total current liabilities Other long-term liabilities Total liabilities Stockholders' equity Common stock Additional paid-in capital Accumulated deficit Accumulated other comprehensive loss Total stockholders' equity Total liabilities and stockholders' equity
675,103
725,776
(166,591)
(207,250)
(301)
(85)
508,231 $
673,335
518,462 $
679,502
Pandora Media, Inc. Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) Six months ended
Three months ended
June 30,
June 30, 2013
2014
2013
(recast)
2014
(recast)
Operating Activities Net loss
$
(6,902)
$
(11,728)
$
(45,588)
$
(40,659)
Adjustments to reconcile to net cash used in operating activities: Depreciation and amortization
2,501
3,763
4,535
7,109
10,138
20,613
16,662
38,005
Amortization of premium on investments
20
686
80
1,380
Amortization of debt issuance costs
66
50
132
99
Stock-based compensation
Changes in assets and liabilities: Accounts receivable
(17,707)
(28,898)
(14,060)
(13,195)
Prepaid expenses and other assets
(9,459)
1,846
(10,602)
(3,366)
Accounts payable and accrued liabilities
12,127
(306)
14,038
1,095
Accrued royalties
(5,603)
(2,440)
3,750
6,145
Accrued compensation
4,486
11,483
421
10,748
Deferred revenue
5,431
(5,360)
Reimbursement of cost of leasehold improvements
276
Net cash used in operating activities
12,853
3,161
(19,887)
276
3,161
(4,626)
(7,130)
(17,503)
(9,365)
(16,311)
Investing Activities Purchases of property and equipment
(6,693)
(4,537)
(11,011)
Changes in restricted cash
(3,200)
-
(3,200)
Purchases of investments
(10,069)
(78,533)
(23,434)
(194,122)
10,860
82,821
29,690
116,831
Proceeds from maturities of investments Payments related to acquisition
(400)
Net cash used in investing activities
-
(9,502)
-
(400)
(249)
-
(8,355)
(93,602)
Financing activities Proceeds from employee stock purchase plan Proceeds from issuance of common stock Net cash provided by financing activities Effects of foreign currency translation on cash and cash equivalents
1,619
-
2,482
2,811
6,086
12,562
2,053
4,430
6,086
15,044
(48)
Net decrease in cash and cash equivalents
1
(12,123)
Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period
2,053
(2,948)
52,236 $
40,113
(54)
160,796 $
157,848
$
16
(19,826)
(87,907)
59,939
245,755
40,113
$
157,848
Pandora Media, Inc. Reconciliation of GAAP to Non-GAAP Measures (In thousands, except per share amounts) (Unaudited) Three months ended
Six months ended
June 30, 2013
June 30, 2014
2013
(recast)
2014
(recast)
Revenue GAAP total revenue
$
Subscription return reserve Non-GAAP total revenue
153,104
$
5,331
218,894
$
-
268,228
$
413,209
7,248
(14,186)
$
158,435
$
218,894
$
275,476
$
399,023
$
62,429
$
93,444
$
81,954
$
164,505
Gross profit GAAP gross profit Subscription return reserve
5,331
Stock-based compensation: Cost of revenue - Other Non-GAAP gross profit
-
482
7,248
1,032
(14,186)
895
1,913
$
68,242
$
94,476
$
90,097
$
152,232
$
(6,902)
$
(11,728)
$
(45,588)
$
(40,659)
Net income (loss) GAAP net loss Subscription return reserve
5,331
Amortization of intangibles
-
Stock-based compensation
10,138
Non-GAAP net income (loss)
-
7,248
182
(14,186)
-
20,613
364
16,662
38,005
$
8,567
$
9,067
$
(21,678)
$
(16,476)
$
(0.04)
$
(0.06)
$
(0.26)
$
(0.20)
Basic EPS GAAP basic EPS Subscription return reserve (1)
0.03
-
0.04
Amortization of intangibles (1)
-
-
-
-
Stock-based compensation (1)
0.06
0.10
0.10
0.19
Non-GAAP basic EPS
$
Shares used in computing basic EPS
0.05
$
174,789
0.04
$
205,706
(0.12)
(0.07)
$
173,766
(0.08) 202,798
Diluted EPS GAAP diluted EPS
$
Subscription return reserve (1)
(0.04)
$
0.03
(0.06)
$
-
(0.26)
$
0.04
(0.20) (0.07)
Amortization of intangibles (1)
-
-
-
-
Stock-based compensation (1)
0.05
0.09
0.10
0.19
Non-GAAP diluted EPS Shares used in computing diluted EPS (1) EPS may not recalculate due to rounding
$
0.04 195,487
$
0.04 218,602
$
(0.12) 173,766
$
(0.08) 202,798
Pandora Media, Inc. Monetization: RPM History (Unaudited)
Three months ended 6/30/2012 9/30/2012 (recast) (recast)
3/31/2012 (recast) Advertising RPMs Traditional computer Mobile and other connected devices Total
$
Total RPMs Traditional computer Mobile and other connected devices Total
$
Total RPMs based on non-GAAP revenue Traditional computer Mobile and other connected devices Total
$
$
$
$
43.23 15.73 22.45
$
$
42.80 16.68 23.86
$
42.92 17.06 24.16
$
$
$
53.99 22.25 29.33
$
$
52.07 23.25 30.40
$
52.20 23.65 30.74
$
$
$
Year Ended 12/31/2012 (recast)
12/31/2012 (recast)
57.06 23.51 30.30
$
$
55.51 24.87 31.70
$
55.64 25.20 31.98
$
$
$
59.31 25.52 32.33
$
$
57.67 26.93 33.68
$
57.83 27.34 34.03
$
$
$
Three months ended 6/30/2013 9/30/2013 (recast) (recast)
3/31/2013 (recast)
53.47 22.15 28.92
$
$
52.01 23.38 30.23
$
52.15 23.76 30.55
$
$
$
44.63 20.43 24.85
$
$
45.17 22.41 26.96
$
45.36 22.92 27.41
$
$
$
58.53 32.56 37.89
$
$
56.73 34.37 39.17
$
57.09 36.01 40.53
$
$
$
Year Ended 12/31/2013 (recast)
12/31/2013 (recast)
58.44 35.31 39.68
$
$
57.50 38.75 42.49
$
57.68 39.32 42.98
$
$
$
61.92 36.20 40.95
$
$
61.28 39.99 44.14
$
61.32 40.10 44.23
$
$
$
Three months ended 3/31/2014 6/30/2014
55.84 30.93 35.66
$
$
55.18 33.89 38.19
$
55.37 34.57 38.77
$
$
$
52.75 29.46 33.40
$
$
54.42 37.43 40.51
$
52.92 34.15 37.55
$
$
$
62.43 36.00 40.11
61.01 39.88 43.41
61.01 39.88 43.41
